Schedule of Indebtedness, net |
Indebtedness, net consisted of the following (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Indebtedness | | Collateral | | Current Maturity | | Final Maturity (10) | | Interest Rate | | September 30, 2022 | | | | December 31, 2021 | | | | | | | | | | | | | Mortgage loan (3) | | Park Hyatt Beaver Creek Resort & Spa | | April 2022 | | April 2022 | | LIBOR (1) +3.00% | | $ | — | | | | | $ | 67,500 | | | | | | | | | | | | | | | | | | | | | Mortgage loan (4) | | The Ritz-Carlton Sarasota | | April 2023 | | April 2023 | | LIBOR (1) + 2.65% | | 98,750 | | | | | 99,500 | | | | Mortgage loan (4) | | Hotel Yountville | | May 2023 | | May 2023 | | LIBOR (1) + 2.55% | | 51,000 | | | | | 51,000 | | | | Mortgage loan (5) | | The Notary Hotel | | June 2023 | | June 2025 | | LIBOR (1) + 2.16% | | 435,000 | | | | | 435,000 | | | | | | The Clancy | | | | | | | | | | | | | | | | | Sofitel Chicago Magnificent Mile | | | | | | | | | | | | | | | | | Marriott Seattle Waterfront | | | | | | | | | | | | | | | Mortgage loan (4) | | Bardessono Hotel and Spa | | August 2023 | | August 2023 | | LIBOR (1) + 2.55% | | 40,000 | | | | | 40,000 | | | | Mortgage loan (6) | | The Ritz-Carlton St. Thomas | | August 2023 | | August 2024 | | LIBOR (1) + 3.95% | | 42,500 | | | | | 42,500 | | | | Mortgage loan (4) | | The Ritz-Carlton Lake Tahoe | | January 2024 | | January 2024 | | LIBOR (1) + 2.10% | | 54,000 | | | | | 54,000 | | | | Mortgage loan | | Capital Hilton | | February 2024 | | February 2024 | | LIBOR (1) + 1.70% | | 195,000 | | | | | 195,000 | | | | | | Hilton La Jolla Torrey Pines | | | | | | | | | | | | | | | Mortgage loan (3) | | Park Hyatt Beaver Creek Resort & Spa | | February 2024 | | February 2027 | | SOFR (2) + 2.86% | | 70,500 | | | | | — | | | | Mortgage loan (7) | | The Ritz-Carlton Reserve Dorado Beach | | March 2024 | | March 2026 | | LIBOR (1) + 6.00% | | 54,000 | | | | | — | | | | Mortgage loan (8) | | Mr. C Beverly Hills Hotel | | August 2024 | | August 2024 | | LIBOR (1) + 3.60% | | 30,000 | | | | | 30,000 | | | | Mortgage loan (4) (9) | | Pier House Resort & Spa | | September 2024 | | September 2024 | | LIBOR (1) + 1.85% | | — | | | | | 80,000 | | | | Mortgage loan (9) | | Pier House Resort & Spa | | September 2024 | | September 2024 | | SOFR (2) + 1.95% | | 80,000 | | | | | — | | | | Convertible Senior Notes | | Equity | | June 2026 | | June 2026 | | 4.50% | | 86,250 | | | | | 86,250 | | | | | | | | | | | | | | 1,237,000 | | | | | 1,180,750 | | | | Capitalized default interest and late charges, net | | | | | | | | | | 2,400 | | | | | 3,904 | | | | Deferred loan costs, net | | | | | | | | | | (3,455) | | | | | (3,538) | | | | Premiums/(Discounts), net | | | | | | | | | | 919 | | | | | (8,438) | | | | Indebtedness, net | | | | | | | | | | $ | 1,236,864 | | | | | $ | 1,172,678 | | | |
__________________ (1)LIBOR rates were 3.143% and 0.101% at September 30, 2022 and December 31, 2021, respectively. (2)SOFR rate was 3.042% at September 30, 2022. (3)On February 2, 2022, we refinanced this mortgage loan totaling $67.5 million with a new $70.5 million mortgage loan with a two-year initial term and three one-year extension options, subject to the satisfaction of certain conditions. The new mortgage loan is interest only and bears interest at a rate of SOFR + 2.86%. (4)This mortgage loan has a LIBOR floor of 0.25%. (5)This mortgage loan has five one-year extension options, subject to satisfaction of certain conditions, of which the third was exercised in June 2022. (6)This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions, of which the second was exercised in August 2022. This mortgage loan has a LIBOR floor of 1.00%. (7)This mortgage loan has two one-year extension options, subject to satisfaction of certain conditions. This mortgage loan has a LIBOR floor of 0.75%. (8)This mortgage loan has a LIBOR floor of 1.50%. (9)On September 29, 2022, we amended this mortgage loan. Terms of the agreement replaced the variable interest rate of LIBOR + 1.85% with SOFR + 1.95%. (10)The final maturity date assumes all available extensions options will be exercised.
|